Biggest changeThe level of First Commonwealth's ratio is largely driven by the modeling of interest-bearing non-maturity deposits, which are included in the analysis as repricing within one year. 50 Table of Contents Following is the gap analysis as of December 31: 2023 0-90 Days 91-180 Days 181-365 Days Cumulative 0-365 Days Over 1 Year Through 5 Years Over 5 Years (dollars in thousands) Loans and leases $ 3,619,166 $ 446,373 $ 756,190 $ 4,821,729 $ 3,137,007 $ 945,896 Investments 72,358 44,567 97,544 214,469 606,670 733,418 Other interest-earning assets 20,440 — — 20,440 1,117 — Total interest-sensitive assets (ISA) 3,711,964 490,940 853,734 5,056,638 3,744,794 1,679,314 Certificates of deposit 271,662 210,793 569,507 1,051,962 235,562 974 Other deposits 5,515,919 — — 5,515,919 — — Borrowings 726,850 207 415 727,472 53,069 224 Total interest-sensitive liabilities (ISL) 6,514,431 211,000 569,922 7,295,353 288,631 1,198 Gap $ (2,802,467) $ 279,940 $ 283,812 $ (2,238,715) $ 3,456,163 $ 1,678,116 ISA/ISL 0.57 2.33 1.50 0.69 12.97 1,401.76 Gap/Total assets 24.46 % 2.44 % 2.48 % 19.54 % 30.16 % 14.64 % 2022 0-90 Days 91-180 Days 181-365 Days Cumulative 0-365 Days Over 1 Year Through 5 Years Over 5 Years (dollars in thousands) Loans and leases $ 3,164,495 $ 354,556 $ 575,640 $ 4,094,691 $ 2,498,042 $ 978,319 Investments 46,426 35,579 74,962 156,967 461,699 734,221 Other interest-earning assets 29,919 — — 29,919 71 — Total interest-sensitive assets (ISA) 3,240,840 390,135 650,602 4,281,577 2,959,812 1,712,540 Certificates of deposit 71,976 56,539 102,037 230,552 173,810 955 Other deposits 4,929,952 — — 4,929,952 — — Borrowings 445,065 50,204 407 495,676 3,256 50,791 Total interest-sensitive liabilities (ISL) 5,446,993 106,743 102,444 5,656,180 177,066 51,746 Gap $ (2,206,153) $ 283,392 $ 548,158 $ (1,374,603) $ 2,782,746 $ 1,660,794 ISA/ISL 0.59 3.65 6.35 0.76 16.72 33.10 Gap/Total assets 22.50 % 2.89 % 5.59 % 14.02 % 28.38 % 16.94 % Gap analysis has limitations due to the static nature of the model, which holds volumes and consumer behaviors constant in all economic and interest rate scenarios.
Biggest changeFollowing is the gap analysis as of December 31: 2024 0-90 Days 91-180 Days 181-365 Days Cumulative 0-365 Days Over 1 Year Through 5 Years Over 5 Years (dollars in thousands) Loans and leases $ 3,668,849 $ 423,523 $ 738,672 $ 4,831,044 $ 3,212,002 $ 851,465 Investments 57,039 50,445 119,475 226,959 675,061 771,365 Other interest-earning assets 27,160 — — 27,160 — 1,198 Total interest-sensitive assets (ISA) 3,753,048 473,968 858,147 5,085,163 3,887,063 1,624,028 Certificates of deposit 681,794 410,573 552,392 1,644,759 104,383 1,218 Other deposits 5,677,938 — — 5,677,938 — — Borrowings 159,245 211 423 159,879 179,508 — Total interest-sensitive liabilities (ISL) 6,518,977 410,784 552,815 7,482,576 283,891 1,218 Gap $ (2,765,929) $ 63,184 $ 305,332 $ (2,397,413) $ 3,603,172 $ 1,622,810 ISA/ISL 0.58 1.15 1.55 0.68 13.69 1,333.36 Gap/Total assets 23.88 % 0.55 % 2.64 % 20.69 % 31.10 % 14.01 % 51 Table of Contents 2023 0-90 Days 91-180 Days 181-365 Days Cumulative 0-365 Days Over 1 Year Through 5 Years Over 5 Years (dollars in thousands) Loans and leases $ 3,619,166 $ 446,373 $ 756,190 $ 4,821,729 $ 3,137,007 $ 945,896 Investments 72,358 44,567 97,544 214,469 606,670 733,418 Other interest-earning assets 20,440 — — 20,440 1,117 — Total interest-sensitive assets (ISA) 3,711,964 490,940 853,734 5,056,638 3,744,794 1,679,314 Certificates of deposit 271,662 210,793 569,507 1,051,962 235,562 974 Other deposits 5,515,919 — — 5,515,919 — — Borrowings 726,850 207 415 727,472 53,069 224 Total interest-sensitive liabilities (ISL) 6,514,431 211,000 569,922 7,295,353 288,631 1,198 Gap $ (2,802,467) $ 279,940 $ 283,812 $ (2,238,715) $ 3,456,163 $ 1,678,116 ISA/ISL 0.57 2.33 1.50 0.69 12.97 1,401.76 Gap/Total assets 24.46 % 2.44 % 2.48 % 19.54 % 30.16 % 14.64 % Gap analysis has limitations due to the static nature of the model, which holds volumes and consumer behaviors constant in all economic and interest rate scenarios.
For a description of the methodology used to calculate the allowance for credit losses, please refer to “Critical Accounting Policies and Significant Accounting Estimates—Allowance for Credit Losses.” 45 Table of Contents Investment Portfolio Marketable securities that we hold in our investment portfolio, which are classified as “securities available for sale,” act as a source of liquidity.
For a description of the methodology used to calculate the allowance for credit losses, please refer to “Critical Accounting Policies and Significant Accounting Estimates—Allowance for Credit Losses.” 46 Table of Contents Investment Portfolio Marketable securities that we hold in our investment portfolio, which are classified as “securities available for sale,” act as a source of liquidity.
Contractual Obligations and Off-Balance Sheet Arrangements The table below sets forth our contractual obligations to make future payments as of December 31, 2023. For a more detailed description of each category of obligation, refer to the note in our Consolidated Financial Statements indicated in the table below.
Contractual Obligations and Off-Balance Sheet Arrangements The table below sets forth our contractual obligations to make future payments as of December 31, 2024. For a more detailed description of each category of obligation, refer to the note in our Consolidated Financial Statements indicated in the table below.
In addition, see Note 10 “Commitments and Letters of Credit” for detail related to our off-balance sheet commitments to extend credit, financial standby letters of credit, performance standby letters of credit and commercial letters of credit as of December 31, 2023.
In addition, see Note 10 “Commitments and Letters of Credit” for detail related to our off-balance sheet commitments to extend credit, financial standby letters of credit, performance standby letters of credit and commercial letters of credit as of December 31, 2024.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis represents an overview of the financial condition and the results of operations of First Commonwealth, and its subsidiaries, as of and for the years ended December 31, 2023, and 2022.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis represents an overview of the financial condition and the results of operations of First Commonwealth and its subsidiaries, as of and for the years ended December 31, 2024, and 2023.
For additional information, including credit quality, related to these segments, see Note 9 "Loans and Leases and Allowance for Credit Losses" of the Consolidated Financial Statements. Nonperforming Loans Nonperforming loans include nonaccrual loans and restructured loans. Nonaccrual loans represent loans on which interest accruals have been discontinued.
For additional information related to these segments, including credit quality, see Note 9 "Loans and Leases and Allowance for Credit Losses" of the Consolidated Financial Statements. 44 Table of Contents Nonperforming Loans Nonperforming loans include nonaccrual loans and restructured loans. Nonaccrual loans represent loans on which interest accruals have been discontinued.
Net interest income was negatively impacted by a decrease of $45.3 million in average net free funds at December 31, 2023 as compared to December 31, 2022. Average net free funds are the excess of noninterest-bearing demand deposits, other noninterest-bearing liabilities and shareholders’ equity over noninterest-earning assets.
Net interest income was negatively impacted by a decrease of $147.3 million in average net free funds at December 31, 2024 as compared to December 31, 2023. Average net free funds are the excess of noninterest-bearing demand deposits, other noninterest-bearing liabilities and shareholders’ equity over noninterest-earning assets.
The following gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. The ratio of rate sensitive assets to rate sensitive liabilities repricing within a one-year period was 0.69 and 0.76 at December 31, 2023 and 2022, respectively.
The following gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to repricing over a period of time. The ratio of rate sensitive assets to rate sensitive liabilities repricing within a one-year period was 0.68 and 0.69 at December 31, 2024 and 2023, respectively.
At December 31, 2023, FCB operated 126 community banking offices throughout Pennsylvania and Ohio, as well as loan production offices in Harrisburg, Pennsylvania, and Cleveland, Columbus, Canton, Canfield and Hudson, Ohio.
At December 31, 2024, FCB operated 124 community banking offices throughout Pennsylvania and Ohio, as well as loan production offices in Harrisburg, Pennsylvania, and Cleveland, Columbus, Canton, Canfield and Hudson, Ohio.
However, we do not anticipate liquidating the investments prior to maturity. Following is a detailed schedule of the amortized cost of securities available for sale as of December 31: 2023 2022 2021 (dollars in thousands) Obligations of U.S. Government Agencies: Mortgage-Backed Securities—Residential $ 3,565 $ 4,127 $ 5,242 Mortgage-Backed Securities—Commercial 512,979 324,306 365,024 Obligations of U.S.
However, we do not anticipate liquidating the investments prior to maturity. Following is a detailed schedule of the amortized cost of securities available for sale as of December 31: 2024 2023 2022 (dollars in thousands) Obligations of U.S. Government Agencies: Mortgage-Backed Securities—Residential $ 3,096 $ 3,565 $ 4,127 Mortgage-Backed Securities—Commercial 779,232 512,979 324,306 Obligations of U.S.
Additional detail on credit risk is included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Provision for Credit Losses,” “Allowance for Credit Losses" and "Credit Risk.” Provision for credit losses on loans and leases as a percentage of net charge-offs decreased to 23.6% for the year ended December 31, 2023 from 245.5% for the year ended December 31, 2022.
Additional detail on credit risk is included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Provision for Credit Losses,” “Allowance for Credit Losses" and "Credit Risk.” Provision for credit losses on loans and leases as a percentage of net charge-offs increased to 103.8% for the year ended December 31, 2024 from 23.6% for the year ended December 31, 2023.
Comparing December 31, 2023 to December 31, 2022, the general reserve for performing loans is 1.26% and 1.34%, respectively, of total performing loans for both periods. Reserves for individually analyzed loans increased from 2.0% of nonperforming loans at December 31, 2022 to 11.5% of nonperforming loans at December 31, 2023.
Comparing December 31, 2024 to December 31, 2023, the general reserve for performing loans is 1.24% and 1.26%, respectively, of total performing loans for both periods. Reserves for individually analyzed loans increased from 11.5% of nonperforming loans at December 31, 2023 to 13.0% of nonperforming loans at December 31, 2024.
The allowance for credit losses as a percentage of nonperforming loans was 298.2% and 290.0% at December 31, 2023 and 2022, respectively. The allowance for credit losses represents management’s estimate of expected losses in the loan portfolio at a specific point in time.
The allowance for credit losses as a percentage of nonperforming loans was 193.5% and 298.2% at December 31, 2024 and 2023, respectively. The allowance for credit losses represents management’s estimate of expected losses in the loan portfolio at a specific point in time.
Allowance for Credit Losses Following is a summary of the allocation of the allowance for credit losses at December 31: 2023 2022 2021 2020 2019 Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) (dollars in thousands) Commercial, financial, agricultural and other $ 27,996 17 % $ 22,650 16 % $ 18,093 17 % $ 17,187 23 % $ 20,234 20 % Real estate construction 7,418 7 8,822 7 4,220 7 7,966 6 2,558 7 Residential real estate 23,901 27 21,412 29 12,625 28 14,358 26 4,093 27 Commercial real estate 37,071 34 28,804 31 33,376 33 41,953 33 19,768 34 Loans to individuals 21,332 15 21,218 17 24,208 15 19,845 12 4,984 12 Total $ 117,718 $ 102,906 $ 92,522 $ 101,309 $ 51,637 Allowance for credit losses as percentage of end-of-period loans and leases outstanding 1.31 % 1.35 % 1.35 % 1.50 % 0.83 % (a) Represents the ratio of loans in each category to total loans.
Allowance for Credit Losses Following is a summary of the allocation of the allowance for credit losses at December 31: 2024 2023 2022 2021 2020 Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) Allowance Amount % (a) (dollars in thousands) Commercial, financial, agricultural and other $ 29,131 19 % $ 27,996 17 % $ 22,650 16 % $ 18,093 17 % $ 17,187 23 % Real estate construction 6,030 5 7,418 7 8,822 7 4,220 7 7,966 6 Residential real estate 22,396 26 23,901 27 21,412 29 12,625 28 14,358 26 Commercial real estate 40,232 35 37,071 34 28,804 31 33,376 33 41,953 33 Loans to individuals 21,117 15 21,332 15 21,218 17 24,208 15 19,845 12 Total $ 118,906 $ 117,718 $ 102,906 $ 92,522 $ 101,309 Allowance for credit losses as percentage of end-of-period loans and leases outstanding 1.32 % 1.31 % 1.35 % 1.35 % 1.50 % (a) Represents the ratio of loans in each category to total loans.
The allowance for credit losses increased $14.8 million from December 31, 2022 to December 31, 2023. The allowance for credit losses as a percentage of end-of-period loans and leases outstanding was 1.31% and 1.35% at December 31, 2023 and 2022, respectively. The allowance for credit losses includes both a general reserve for performing loans and reserves for individually analyzed loans.
The allowance for credit losses increased $1.2 million from December 31, 2023 to December 31, 2024. The allowance for credit losses as a percentage of end-of-period loans and leases outstanding was 1.32% and 1.31% at December 31, 2024 and 2023, respectively. The allowance for credit losses includes both a general reserve for performing loans and reserves for individually analyzed loans.
Long-term debt increased $5.5 million, from $181.2 million at December 31, 2022 to $186.8 million at December 31, 2023. For additional information concerning our short-term borrowings, subordinated debentures and other long-term debt, please refer to Note 14 “Short-term Borrowings,” Note 15 “Subordinated Debentures” and Note 16 “Other Long-term Debt” of the Consolidated Financial Statements.
Long-term debt increased $76.2 million, from $186.8 million at December 31, 2023 to $263.0 million at December 31, 2024. For additional information concerning our short-term borrowings, subordinated debentures and other long-term debt, please refer to Note 15 “Short-term Borrowings,” Note 16 “Subordinated Debentures” and Note 17 “Other Long-term Debt” of the Consolidated Financial Statements.
The following is a comparison of nonperforming assets and the effects on interest due to nonaccrual loans for the period ended December 31: 2023 2022 2021 2020 2019 (dollars in thousands) Nonperforming Loans: Loans on nonaccrual basis $ 39,472 $ 20,193 $ 34,926 $ 30,801 $ 18,638 Loans held for sale on nonaccrual basis — — — 13 — Troubled debt restructured loans on nonaccrual basis — 8,852 13,134 14,740 6,037 Troubled debt restructured loans on accrual basis — 6,442 7,120 8,512 7,542 Total nonperforming loans $ 39,472 $ 35,487 $ 55,180 $ 54,066 $ 32,217 Loans and leases past due in excess of 90 days and still accruing $ 9,436 $ 1,991 $ 1,606 $ 1,523 $ 2,073 Other real estate owned $ 422 $ 534 $ 642 $ 1,215 $ 2,228 Loans and leases outstanding at end of period $ 8,968,761 $ 7,642,143 $ 6,839,230 $ 6,761,183 $ 6,189,148 Average loans and leases outstanding $ 8,714,770 $ 7,172,624 $ 6,777,192 $ 6,737,339 $ 5,987,398 Nonperforming loans as a percentage of total loans and leases 0.44 % 0.46 % 0.81 % 0.80 % 0.52 % Provision for credit losses on loans and leases $ 7,106 $ 17,521 $ (377) $ 53,472 $ 14,533 Provision for credit losses - acquisition day 1 non-PCD $ 10,653 $ — $ — $ — $ — Allowance for credit losses $ 117,718 $ 102,906 $ 92,522 $ 101,309 $ 51,637 Net charge-offs $ 30,152 $ 7,137 $ 8,410 $ 17,193 $ 10,660 Net charge-offs as a percentage of average loans and leases outstanding 0.35 % 0.10 % 0.12 % 0.26 % 0.18 % Provision for credit losses on loans and leases as a percentage of net charge-offs (b) 23.57 % 245.50 % (4.48) % 311.01 % 136.33 % Allowance for credit losses as a percentage of end-of-period loans and leases outstanding (a) 1.31 % 1.35 % 1.35 % 1.50 % 0.83 % Allowance for credit losses as a percentage of nonperforming loans (a) 298.23 % 289.98 % 167.67 % 187.43 % 160.28 % Gross income that would have been recorded at original rates $ 3,894 $ 1,444 $ 3,503 $ 3,733 $ 1,860 Interest that was reflected in income 530 244 569 297 262 Net reduction to interest income due to nonaccrual $ 3,364 $ 1,200 $ 2,934 $ 3,436 $ 1,598 (a) End of period loans and nonperforming loans exclude loans held for sale.
The following is a comparison of nonperforming assets and the effects on interest due to nonaccrual loans for the period ended December 31: 2024 2023 2022 2021 2020 (dollars in thousands) Nonperforming Loans: Loans on nonaccrual basis $ 61,456 $ 39,472 $ 20,193 $ 34,926 $ 30,801 Loans held for sale on nonaccrual basis — — — — 13 Troubled debt restructured loans on nonaccrual basis — — 8,852 13,134 14,740 Troubled debt restructured loans on accrual basis — — 6,442 7,120 8,512 Total nonperforming loans $ 61,456 $ 39,472 $ 35,487 $ 55,180 $ 54,066 Loans and leases past due in excess of 90 days and still accruing $ 2,064 $ 9,436 $ 1,991 $ 1,606 $ 1,523 Other real estate owned $ 895 $ 422 $ 534 $ 642 $ 1,215 Loans and leases outstanding at end of period $ 8,983,754 $ 8,968,761 $ 7,642,143 $ 6,839,230 $ 6,761,183 Average loans and leases outstanding $ 9,013,742 $ 8,714,770 $ 7,172,624 $ 6,777,192 $ 6,737,339 Nonperforming loans as a percentage of total loans and leases 0.68 % 0.44 % 0.46 % 0.81 % 0.80 % Provision for credit losses on loans and leases $ 32,368 $ 7,106 $ 17,521 (377) 53,472 Provision for credit losses - acquisition day 1 non-PCD $ — $ 10,653 $ — $ — $ — Allowance for credit losses $ 118,906 $ 117,718 $ 102,906 $ 92,522 $ 101,309 Net charge-offs $ 31,180 $ 30,152 $ 7,137 $ 8,410 $ 17,193 Net charge-offs as a percentage of average loans and leases outstanding 0.35 % 0.35 % 0.10 % 0.12 % 0.26 % Provision for credit losses on loans and leases as a percentage of net charge-offs (b) 103.81 % 23.57 % 245.50 % (4.48) % 311.01 % Allowance for credit losses as a percentage of end-of-period loans and leases outstanding (a) 1.32 % 1.31 % 1.35 % 1.35 % 1.50 % Allowance for credit losses as a percentage of nonperforming loans (a) 193.48 % 298.23 % 289.98 % 167.67 % 187.43 % Gross income that would have been recorded at original rates $ 6,717 $ 3,894 $ 1,444 $ 3,503 $ 3,733 Interest that was reflected in income 705 530 244 569 297 Net reduction to interest income due to nonaccrual $ 6,012 $ 3,364 $ 1,200 $ 2,934 $ 3,436 (a) End of period loans and nonperforming loans exclude loans held for sale.
As of December 31, 2023, a reserve for expected credit losses of $7.3 million was recorded for unused commitments and letters of credit. Liquidity Liquidity refers to our ability to meet the cash flow requirements of depositors and borrowers as well as our operating cash needs with cost-effective funding.
As of December 31, 2024, a reserve for expected credit losses of $4.1 million was recorded for unused commitments and letters of credit. 49 Table of Contents Liquidity Liquidity refers to our ability to meet the cash flow requirements of depositors and borrowers, as well as our operating cash needs, with cost-effective funding.
The level of deposits during any period is sometimes influenced by factors outside of management’s control, such as the level of short-term and long-term market interest rates and yields offered on competing investments, such as money market mutual funds. Deposits increased $1.2 billion during 2023, and comprised 91% of total liabilities at both December 31, 2023 and December 31, 2022.
The level of deposits during any period is sometimes influenced by factors outside of management’s control, such as the level of short-term and long-term market interest rates and yields offered on competing investments, such as money market mutual funds. Deposits increased $485.7 million during 2024, and comprised 95% and 91% of total liabilities at December 31, 2024 and 2023, respectively.
ASU 2023-09 is effective for the Company for annual periods beginning after December 15, 2024, with early adoption permitted. ASU 2023-09 should be applied prospectively, with an option for retrospective application to each period in the financial statements. The Company is in the process of assessing the impact of adoption on its consolidated financial statements.
ASU 2023-09 is effective for the Company for annual periods beginning after December 15, 2024, with early adoption permitted. ASU 2023-09 should be applied prospectively, with an option for retrospective application to each period in the financial statements. The adoption of this standard is not expected to have a material impact on our consolidated financial statements.
Government Agencies: Mortgage-Backed Securities—Residential $ 1,781 $ 2,008 $ 2,409 Mortgage-Backed Securities—Commercial 69,502 75,229 91,439 Obligations of U.S.
Government Agencies: Mortgage-Backed Securities—Residential $ 1,586 $ 1,781 $ 2,008 Mortgage-Backed Securities—Commercial 89,404 69,502 75,229 Obligations of U.S.
The allowance for credit losses includes specific allocations of $4.5 million related to nonperforming loans covering 11% of the total nonperforming balance at December 31, 2023 and specific allocations of $0.7 million covering 2% of the total nonperforming balance at December 31, 2022.
The allowance for credit losses includes specific allocations of $8.0 million related to nonperforming loans covering 13% of the total nonperforming balance at December 31, 2024 and specific allocations of $4.5 million covering 12% of the total nonperforming balance at December 31, 2023.
As such, the ALCO continuously evaluates strategies to manage our exposure to interest rate fluctuations. Asset/liability models require that certain assumptions be made, such as prepayment rates on earning assets and the impact of pricing on non-maturity deposits, which may differ from actual experience. These business assumptions are based upon our experience, business plans and published industry experience.
The ALCO is responsible for the identification and management of interest rate risk exposure. As such, the ALCO continuously evaluates strategies to manage our exposure to interest rate fluctuations. Asset/liability models require that certain assumptions be made, such as prepayment rates on earning assets and the impact of pricing on non-maturity deposits, which may differ from actual experience.
Government-Sponsored Enterprises: Mortgage-Backed Securities—Residential 296,432 329,267 387,848 Mortgage-Backed Securities—Commercial 2,190 4,794 7,309 Other Government-Sponsored Enterprises 22,543 22,221 21,904 Obligations of States and Political Subdivisions 25,561 26,643 29,402 Debt Securities Issued by Foreign Governments 1,000 1,000 1,000 Total Securities Held to Maturity $ 419,009 $ 461,162 $ 541,311 The following is a schedule of the contractual maturity distribution of securities held to maturity at December 31, 2023.
Government-Sponsored Enterprises: Mortgage-Backed Securities—Residential 266,587 296,432 329,267 Mortgage-Backed Securities—Commercial — 2,190 4,794 Other Government-Sponsored Enterprises 22,869 22,543 22,221 Obligations of States and Political Subdivisions 24,193 25,561 26,643 Debt Securities Issued by Foreign Governments 1,000 1,000 1,000 Total Securities Held to Maturity $ 405,639 $ 419,009 $ 461,162 The following is a schedule of the contractual maturity distribution of securities held to maturity at December 31, 2024.
Also contributing to the increase in yield on interest-earning assets was th e yield on the investment portfolio, which increased by 48 basis points compared to the prior year, primarily as new volume rates were higher than the portfolio yield. The average investment portfolio balance decreased $118.0 million as maturities and runoff funded loan growth.
Also contributing to the increase in yield on interest-earning assets was th e yield on the investment portfolio, which increased by 90 basis points compared to the prior year, primarily as new volume rates were higher than the portfolio yield. The average investment portfolio balance increased $276.0 million as growth in average deposits exceeded the funding needs for loan growth.
Net Interest Income Net interest income, which is our primary source of revenue, is the difference between interest income from earning assets (loans and securities) and interest expense paid on liabilities (deposits, short-term borrowings and long-term debt).
Net Interest Income Net interest income, which is our primary source of revenue, is the difference between interest income from earning assets (loans and securities) and interest expense paid on liabilities (deposits, short-term borrowings and long-term debt). The net interest margin is expressed as the percentage of net interest income, on a fully taxable equivalent basis, to average interest-earning assets.
Government-Sponsored Enterprises: Mortgage-Backed Securities—Residential 559,769 527,777 632,687 Other Government-Sponsored Enterprises 1,000 1,000 1,000 Obligations of States and Political Subdivisions 9,226 9,482 9,538 Corporate Securities 51,886 32,010 32,088 Total Securities Available for Sale $ 1,138,425 $ 898,702 $ 1,045,579 As of December 31, 2023, securities available for sale had a fair value of $1.0 billion.
Government-Sponsored Enterprises: Mortgage-Backed Securities—Residential 413,434 559,769 527,777 Other Government-Sponsored Enterprises 1,000 1,000 1,000 Obligations of States and Political Subdivisions 8,510 9,226 9,482 Corporate Securities 62,475 51,886 32,010 Total Securities Available for Sale $ 1,267,747 $ 1,138,425 $ 898,702 As of December 31, 2024, securities available for sale had a fair value of $1.1 billion.
Nonperforming loans as a percentage of total loans decreased to 0.44% at December 31, 2023 from 0.46% at December 31, 2022. The allowance to nonperforming loan ratio was 298.2% as of December 31, 2023 and 290.0% at December 31, 2022.
Nonperforming loans as a percentage of total loans increased to 0.68% at December 31, 2024 from 0.44% at December 31, 2023. The allowance to nonperforming loan ratio was 193.5% as of December 31, 2024 and 298.2% at December 31, 2023.
Management believes that the allowance for credit losses is at a level deemed appropriate to absorb expected losses inherent in the loan portfolio at December 31, 2023. 38 Table of Contents A detailed analysis of our credit loss experience for the previous five years is shown below: 2023 2022 2021 2020 2019 (dollars in thousands) Loans and leases outstanding at end of year $ 8,968,761 $ 7,642,143 $ 6,839,230 $ 6,761,183 $ 6,189,148 Average loans outstanding $ 8,714,770 $ 7,172,624 $ 6,777,192 $ 6,737,339 $ 5,987,398 Balance, beginning of year $ 102,906 $ 92,522 $ 101,309 $ 51,637 $ 47,764 Day 1 allowance for credit loss on PCD acquired loans 27,205 — — — — Provision for credit losses - acquisition day 1 non-PCD 10,653 — — — — Adoption of accounting standard - ASU 2016-13 — — — 13,393 — Loans charged off: Commercial, financial, agricultural and other 19,199 2,361 7,020 6,318 3,393 Real estate construction — — 9 — — Residential real estate 561 339 309 1,040 1,042 Commercial real estate 6,277 2,487 1,659 4,939 2,008 Loans to individuals 7,230 4,658 4,061 6,953 5,831 Total loans charged off 33,267 9,845 13,058 19,250 12,274 Recoveries of loans previously charged off: Commercial, financial, agricultural and other 498 394 2,430 314 326 Real estate construction — 9 155 26 158 Residential real estate 247 187 468 414 315 Commercial real estate 151 769 135 312 189 Loans to individuals 2,219 1,349 1,460 991 626 Total recoveries 3,115 2,708 4,648 2,057 1,614 Net charge-offs 30,152 7,137 8,410 17,193 10,660 Provision charged to expense 7,106 17,521 (377) 53,472 14,533 Balance, end of year $ 117,718 $ 102,906 $ 92,522 $ 101,309 $ 51,637 Ratios: Net charge-offs as a percentage of average loans and leases outstanding 0.35 % 0.10 % 0.12 % 0.26 % 0.18 % Allowance for credit losses as a percentage of end-of-period loans and leases outstanding 1.31 % 1.35 % 1.35 % 1.50 % 0.83 % 39 Table of Contents Noninterest Income The components of noninterest income for each year in the three-year period ended December 31 are as follows: 2023 compared to 2022 2023 2022 2021 $ Change % Change (dollars in thousands) Noninterest Income: Trust income $ 10,516 $ 10,518 $ 11,111 $ (2) — % Service charges on deposit accounts 21,437 19,641 17,984 1,796 9 Insurance and retail brokerage commissions 9,628 8,857 8,502 771 9 Income from bank owned life insurance 4,875 5,459 6,433 (584) (11) Card-related interchange income 28,640 27,603 27,954 1,037 4 Swap fee income 1,519 4,685 2,543 (3,166) (68) Other income 9,388 10,263 8,185 (875) (9) Subtotal 86,003 87,026 82,712 (1,023) (1) Net securities (losses) gains (103) 2 16 (105) (5,250) Gain on sale of mortgage loans 3,951 5,276 13,555 (1,325) (25) Gain on sale of other loans and assets 6,744 6,036 8,130 708 12 Derivative mark to market 14 368 2,344 (354) (96) Total noninterest income $ 96,609 $ 98,708 $ 106,757 $ (2,099) (2) % Noninterest income, excluding net securities (losses) gains, gain on sale of mortgage loans, gain on sale of other loans and assets and the derivatives mark to market, decreased $1.0 million, or 1%, in 2023.
Management believes that the allowance for credit losses is at a level deemed appropriate to absorb expected losses inherent in the loan portfolio at December 31, 2024. 38 Table of Contents A detailed analysis of our credit loss experience for the previous five years is shown below: 2024 2023 2022 2021 2020 (dollars in thousands) Loans and leases outstanding at end of year $ 8,983,754 $ 8,968,761 $ 7,642,143 $ 6,839,230 $ 6,761,183 Average loans outstanding $ 9,013,742 $ 8,714,770 $ 7,172,624 $ 6,777,192 $ 6,737,339 Balance, beginning of year $ 117,718 $ 102,906 $ 92,522 $ 101,309 $ 51,637 Day 1 allowance for credit loss on PCD acquired loans — 27,205 — — — Provision for credit losses - acquisition day 1 non-PCD — 10,653 — — — Adoption of accounting standard - ASU 2016-13 — — — — 13,393 Loans charged off: Commercial, financial, agricultural and other 15,512 19,199 2,361 7,020 6,318 Real estate construction 1,092 — — 9 — Residential real estate 483 561 339 309 1,040 Commercial real estate 8,678 6,277 2,487 1,659 4,939 Loans to individuals 9,663 7,230 4,658 4,061 6,953 Total loans charged off 35,428 33,267 9,845 13,058 19,250 Recoveries of loans previously charged off: Commercial, financial, agricultural and other 813 498 394 2,430 314 Real estate construction 6 — 9 155 26 Residential real estate 370 247 187 468 414 Commercial real estate 177 151 769 135 312 Loans to individuals 2,882 2,219 1,349 1,460 991 Total recoveries 4,248 3,115 2,708 4,648 2,057 Net charge-offs 31,180 30,152 7,137 8,410 17,193 Provision charged to expense 32,368 7,106 17,521 (377) 53,472 Balance, end of year $ 118,906 $ 117,718 $ 102,906 $ 92,522 $ 101,309 Ratios: Net charge-offs as a percentage of average loans and leases outstanding 0.35 % 0.35 % 0.10 % 0.12 % 0.26 % Allowance for credit losses as a percentage of end-of-period loans and leases outstanding 1.32 % 1.31 % 1.35 % 1.35 % 1.50 % 39 Table of Contents Noninterest Income The components of noninterest income for each year in the three-year period ended December 31 are as follows: 2024 compared to 2023 2024 2023 2022 $ Change % Change (dollars in thousands) Noninterest Income: Trust income $ 11,821 $ 10,516 $ 10,518 $ 1,305 12 % Service charges on deposit accounts 22,518 21,437 19,641 1,081 5 Insurance and retail brokerage commissions 11,546 10,929 9,968 617 6 Income from bank owned life insurance 6,361 4,875 5,459 1,486 30 Card-related interchange income 21,887 28,640 27,603 (6,753) (24) Swap fee income 885 1,519 4,685 (634) (42) Other income 9,135 8,087 9,152 1,048 13 Subtotal 84,153 86,003 87,026 (1,850) (2) Net securities (losses) gains (5,446) (103) 2 (5,343) 5,187 Gain on VISA exchange 5,664 — — 5,664 100 Gain on sale of mortgage loans 5,795 3,951 5,276 1,844 47 Gain on sale of other loans and assets 9,111 6,744 6,036 2,367 35 Derivative mark to market (46) 14 368 (60) (429) Total noninterest income $ 99,231 $ 96,609 $ 98,708 $ 2,622 3 % Noninterest income, excluding net securities (losses) gains, gain on VISA exchange, gain on sale of mortgage loans, gain on sale of other loans and assets and the derivatives mark to market, decreased $1.9 million, or 2%, in 2024.
Uninsured amounts are estimated based on known deposit account relationships for each depositor and insurance guidelines provided by the FDIC. Short-Term Borrowings and Long-Term Debt Short-term borrowings increased $225.1 million, or 60%, from $372.7 million at December 31, 2022 to $597.8 million at December 31, 2023, primarily to fund loan and investment portfolio growth.
Uninsured amounts are estimated based on known deposit account relationships for each depositor and insurance guidelines provided by the FDIC. Short-Term Borrowings and Long-Term Debt Short-term borrowings decreased $517.7 million, or 87%, from $597.8 million at December 31, 2023 to $80.1 million at December 31, 2024.
Management considers a number of factors in evaluating the acquisition-date fair value including the remaining life of the acquired loans, delinquency status, estimated prepayments, internal risk grade, estimated value of the underlying collateral and interest rate environment. 32 Table of Contents Selected Financial Information The following table provides selected financial information for the periods ended December 31, 2023 2022 2021 2020 2019 (dollars in thousands, except share data) Interest income $ 529,998 $ 329,953 $ 293,838 $ 301,209 $ 325,264 Interest expense 144,322 17,732 15,297 32,938 55,402 Net interest income 385,676 312,221 278,541 268,271 269,862 Provision for credit losses 14,813 21,106 (1,376) 56,718 14,533 Net interest income after provision for credit losses 370,863 291,115 279,917 211,553 255,329 Net securities gains (losses) (103) 2 16 70 22 Other income 96,712 98,706 106,741 94,406 85,463 Other expenses 269,917 229,638 213,857 215,826 209,965 Income before income taxes 197,555 160,185 172,817 90,203 130,849 Income tax provision 40,492 32,004 34,560 16,756 25,516 Net Income $ 157,063 $ 128,181 $ 138,257 $ 73,447 $ 105,333 Per Share Data—Basic Net Income $ 1.55 $ 1.37 $ 1.45 $ 0.75 $ 1.07 Dividends declared $ 0.495 $ 0.475 $ 0.455 $ 0.440 $ 0.400 Average shares outstanding 101,556,427 93,612,043 95,583,890 97,499,586 98,317,787 Per Share Data—Diluted Net Income $ 1.54 $ 1.37 $ 1.44 $ 0.75 $ 1.07 Average shares outstanding 101,822,201 93,887,447 95,840,285 97,758,965 98,588,164 At End of Period Total assets $ 11,459,488 $ 9,805,666 $ 9,545,093 $ 9,068,104 $ 8,308,773 Investment securities 1,490,866 1,250,237 1,595,529 1,205,294 1,256,176 Loans and leases, net of unearned income 8,968,761 7,642,143 6,839,230 6,761,183 6,189,148 Allowance for credit losses 117,718 102,906 92,522 101,309 51,637 Deposits 9,192,309 8,005,469 7,982,498 7,438,666 6,677,615 Short-term borrowings 597,835 372,694 138,315 117,373 201,853 Subordinated debentures 177,741 170,937 170,775 170,612 170,450 Other long-term debt 4,122 4,862 5,573 56,258 56,917 Shareholders’ equity 1,314,274 1,052,074 1,109,372 1,068,617 1,055,665 Key Ratios Return on average assets 1.42 % 1.34 % 1.47 % 0.82 % 1.31 % Return on average equity 12.80 11.99 12.55 6.82 10.32 Net loans to deposits ratio 96.29 94.18 84.52 89.53 91.91 Dividends per share as a percent of net income per share 31.94 34.67 31.38 58.67 37.38 Average equity to average assets ratio 11.06 11.16 11.72 12.00 12.71 Results for 2020 through 2023 reflect accounting for the allowance for credit losses under the current expected credit loss methodology, while results prior to 2020 reflect accounting under the incurred methodology.
The sensitivity of estimated prepayment speeds had the largest impact on the residential first lien loan pool. 32 Table of Contents Selected Financial Information The following table provides selected financial information for the periods ended December 31, 2024 2023 2022 2021 2020 (dollars in thousands, except share data) Interest income $ 600,463 $ 529,998 $ 329,953 $ 293,838 $ 301,209 Interest expense 221,571 144,322 17,732 15,297 32,938 Net interest income 378,892 385,676 312,221 278,541 268,271 Provision for credit losses 29,170 14,813 21,106 (1,376) 56,718 Net interest income after provision for credit losses 349,722 370,863 291,115 279,917 211,553 Net securities gains (losses) (5,446) (103) 2 16 70 Other income 104,677 96,712 98,706 106,741 94,406 Other expenses 270,745 269,917 229,638 213,857 215,826 Income before income taxes 178,208 197,555 160,185 172,817 90,203 Income tax provision 35,636 40,492 32,004 34,560 16,756 Net Income $ 142,572 $ 157,063 $ 128,181 $ 138,257 $ 73,447 Per Share Data—Basic Net Income $ 1.40 $ 1.55 $ 1.37 $ 1.45 $ 0.75 Dividends declared $ 0.515 $ 0.495 $ 0.475 $ 0.455 $ 0.440 Average shares outstanding 101,913,111 101,556,427 93,612,043 95,583,890 97,499,586 Per Share Data—Diluted Net Income $ 1.39 $ 1.54 $ 1.37 $ 1.44 $ 0.75 Average shares outstanding 102,205,497 101,822,201 93,887,447 95,840,285 97,758,965 At End of Period Total assets $ 11,584,936 $ 11,459,488 $ 9,805,666 $ 9,545,093 $ 9,068,104 Investment securities 1,584,216 1,490,866 1,250,237 1,595,529 1,205,294 Loans and leases, net of unearned income 8,983,754 8,968,761 7,642,143 6,839,230 6,761,183 Allowance for credit losses 118,906 117,718 102,906 92,522 101,309 Deposits 9,678,019 9,192,309 8,005,469 7,982,498 7,438,666 Short-term borrowings 80,139 597,835 372,694 138,315 117,373 Subordinated debentures 128,305 177,741 170,937 170,775 170,612 Other long-term debt 130,353 4,122 4,862 5,573 56,258 Shareholders’ equity 1,405,165 1,314,274 1,052,074 1,109,372 1,068,617 Key Ratios Return on average assets 1.22 % 1.42 % 1.34 % 1.47 % 0.82 % Return on average equity 10.44 12.80 11.99 12.55 6.82 Net loans to deposits ratio 91.60 96.29 94.18 84.52 89.53 Dividends per share as a percent of net income per share 36.79 31.94 34.67 31.38 58.67 Average equity to average assets ratio 11.72 11.06 11.16 11.72 12.00 Results of Operations—2024 Compared to 2023 Net Income Net income for 2024 was $142.6 million, or $1.39 per diluted share, as compared to net income of $157.1 million, or $1.54 per diluted share in 2023.
Net interest income change (12 months) for basis point movements of: -200 -100 +100 +200 (dollars in thousands) December 31, 2023 ($) $ (9,867) $ (4,504) $ 6,215 $ 11,091 December 31, 2023 (%) (2.53) % (1.16) % 1.59 % 2.84 % December 31, 2022 ($) $ (11,973) $ (5,486) $ 5,902 $ 11,413 December 31, 2022 (%) (3.12) % (1.43) % 1.54 % 2.98 % The following table represents the potential sensitivity of our annual net interest income to immediate changes in interest rates as compared to if rates remained unchanged, assuming there are no changes in balance sheet categories.
Net interest income change (12 months) for basis point movements of: -200 -100 +100 +200 (dollars in thousands) December 31, 2024 ($) $ (8,351) $ (4,213) $ 5,101 $ 9,080 December 31, 2024 (%) (2.07) % (1.05) % 1.27 % 2.25 % December 31, 2023 ($) $ (9,867) $ (4,504) $ 6,215 $ 11,091 December 31, 2023 (%) (2.53) % (1.16) % 1.59 % 2.84 % The following table represents the potential sensitivity of our annual net interest income to immediate changes in interest rates versus if rates remained unchanged and there are no changes in balance sheet categories.
Income Tax The provision for income taxes of $40.5 million in 2023 reflects an increase of $8.5 million compared to the provision for income taxes in 2022, as a result of a $37.4 million increase in the level of income before taxes. The effective tax rate was 20.5% and 20.0% for tax expense in 2023 and 2022, respectively.
Income Tax The provision for income taxes of $35.6 million in 2024 reflects a decrease of $4.9 million compared to the provision for income taxes in 2023 as a result of a $19.3 million decrease in the level of income before taxes. The effective tax rate was 20.0% and 20.5% for tax expense in 2024 and 2023, respectively.
The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the periods presented: For the Years Ended December 31, 2023 2022 2021 (dollars in thousands) Interest income per Consolidated Statements of Income $ 529,998 $ 329,953 $ 293,838 Adjustment to fully taxable equivalent basis 1,237 1,049 1,100 Interest income adjusted to fully taxable equivalent basis (non-GAAP) 531,235 331,002 294,938 Interest expense 144,322 17,732 15,297 Net interest income adjusted to fully taxable equivalent basis (non-GAAP) $ 386,913 $ 313,270 $ 279,641 35 Table of Contents The following table provides information regarding the average balances and yields or rates on interest-earning assets and interest-bearing liabilities for the periods ended December 31: Average Balance Sheets and Net Interest Analysis 2023 2022 2021 Average Balance Income / Expense (a) Yield or Rate Average Balance Income / Expense (a) Yield or Rate Average Balance Income / Expense (a) Yield or Rate (dollars in thousands) Assets Interest-earning assets: Interest-bearing deposits with banks $ 176,146 $ 9,491 5.39 % $ 188,370 $ 1,722 0.91 % $ 317,493 $ 400 0.13 % Tax-free investment securities 21,485 578 2.69 23,060 606 2.63 28,139 753 2.68 Taxable investment securities 1,239,369 29,340 2.37 1,355,836 25,545 1.88 1,463,785 25,244 1.72 Loans and leases, net of unearned income (b)(c)(e) 8,714,770 491,826 5.64 7,172,624 303,129 4.23 6,777,192 268,541 3.96 Total interest-earning assets 10,151,770 531,235 5.23 8,739,890 331,002 3.79 8,586,609 294,938 3.43 Noninterest-earning assets: Cash 112,157 111,554 94,949 Allowance for credit losses (132,046) (94,912) (101,399) Other assets 959,972 818,701 813,905 Total noninterest-earning assets 940,083 835,343 807,455 Total Assets $ 11,091,853 $ 9,575,233 $ 9,394,064 Liabilities and Shareholders’ Equity Interest-bearing liabilities: Interest-bearing demand deposits (d) $ 1,959,595 $ 25,652 1.31 % $ 1,596,197 $ 1,376 0.09 % $ 1,529,697 $ 434 0.03 % Savings deposits (d) 3,548,587 54,847 1.55 3,374,638 4,145 0.12 3,282,307 3,111 0.09 Time deposits 972,735 31,907 3.28 352,622 1,193 0.34 449,452 2,204 0.49 Short-term borrowings 439,556 21,747 4.95 144,834 1,999 1.38 119,801 99 0.08 Long-term debt 186,687 10,169 5.45 181,724 9,019 4.96 200,961 9,449 4.70 Total interest-bearing liabilities 7,107,160 144,322 2.03 5,650,015 17,732 0.31 5,582,218 15,297 0.27 Noninterest-bearing liabilities and shareholders’ equity: Noninterest-bearing demand deposits (d) 2,552,596 2,708,580 2,580,460 Other liabilities 205,224 147,871 130,007 Shareholders’ equity 1,226,873 1,068,767 1,101,379 Total noninterest-bearing funding sources 3,984,693 3,925,218 3,811,846 Total Liabilities and Shareholders’ Equity $ 11,091,853 $ 9,575,233 $ 9,394,064 Net Interest Income and Net Yield on Interest-Earning Assets $ 386,913 3.81 % $ 313,270 3.58 % $ 279,641 3.26 % (a) Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21%.
The following table reconciles interest income in the Consolidated Statements of Income to net interest income adjusted to a fully taxable equivalent basis for the periods presented: For the Years Ended December 31, 2024 2023 2022 (dollars in thousands) Interest income per Consolidated Statements of Income $ 600,463 $ 529,998 $ 329,953 Adjustment to fully taxable equivalent basis 1,347 1,237 1,049 Interest income adjusted to fully taxable equivalent basis (non-GAAP) 601,810 531,235 331,002 Interest expense 221,571 144,322 17,732 Net interest income adjusted to fully taxable equivalent basis (non-GAAP) $ 380,239 $ 386,913 $ 313,270 35 Table of Contents The following table provides information regarding the average balances and yields or rates on interest-earning assets and interest-bearing liabilities for the periods ended December 31: Average Balance Sheets and Net Interest Analysis 2024 2023 2022 Average Balance Income / Expense (a) Yield or Rate Average Balance Income / Expense (a) Yield or Rate Average Balance Income / Expense (a) Yield or Rate (dollars in thousands) Assets Interest-earning assets: Interest-bearing deposits with banks $ 164,339 $ 9,071 5.52 % $ 176,146 $ 9,491 5.39 % $ 188,370 $ 1,722 0.91 % Tax-free investment securities 19,965 530 2.65 21,485 578 2.69 23,060 606 2.63 Taxable investment securities 1,516,847 49,688 3.28 1,239,369 29,340 2.37 1,355,836 25,545 1.88 Loans and leases, net of unearned income (b)(c)(e) 9,013,742 542,521 6.02 8,714,770 491,826 5.64 7,172,624 303,129 4.23 Total interest-earning assets 10,714,893 601,810 5.62 10,151,770 531,235 5.23 8,739,890 331,002 3.79 Noninterest-earning assets: Cash 111,997 112,157 111,554 Allowance for credit losses (122,867) (132,046) (94,912) Other assets 950,943 959,972 818,701 Total noninterest-earning assets 940,073 940,083 835,343 Total Assets $ 11,654,966 $ 11,091,853 $ 9,575,233 Liabilities and Shareholders’ Equity Interest-bearing liabilities: Interest-bearing demand deposits (d) $ 1,907,627 $ 34,155 1.79 % $ 1,959,595 $ 25,652 1.31 % $ 1,596,197 $ 1,376 0.09 % Savings deposits (d) 3,728,926 89,852 2.41 3,548,587 54,847 1.55 3,374,638 4,145 0.12 Time deposits 1,549,999 67,025 4.32 972,735 31,907 3.28 352,622 1,193 0.34 Short-term borrowings 444,453 20,439 4.60 439,556 21,747 4.95 144,834 1,999 1.38 Long-term debt 186,550 10,100 5.41 186,687 10,169 5.45 181,724 9,019 4.96 Total interest-bearing liabilities 7,817,555 221,571 2.83 7,107,160 144,322 2.03 5,650,015 17,732 0.31 Noninterest-bearing liabilities and shareholders’ equity: Noninterest-bearing demand deposits (d) 2,298,065 2,552,596 2,708,580 Other liabilities 173,426 205,224 147,871 Shareholders’ equity 1,365,920 1,226,873 1,068,767 Total noninterest-bearing funding sources 3,837,411 3,984,693 3,925,218 Total Liabilities and Shareholders’ Equity $ 11,654,966 $ 11,091,853 $ 9,575,233 Net Interest Income and Net Yield on Interest-Earning Assets $ 380,239 3.55 % $ 386,913 3.81 % $ 313,270 3.58 % (a) Income on interest-earning assets has been computed on a fully taxable equivalent basis using the federal income tax statutory rate of 21%.
Net interest income, on a fully taxable equivalent basis, was $386.9 million for the year-ended December 31, 2023, a $73.6 million, or 24%, increase compared to $313.3 million for the same period in 2022. The net interest margin, on a fully taxable equivalent basis, increased 23 basis points to 3.81% in 2023 from 3.58% in 2022.
Net interest income, on a fully taxable equivalent basis, was $380.2 million for the year-ended December 31, 2024, a $6.7 million, or 2%, decrease compared to $386.9 million for the same period in 2023. The net interest margin, on a fully taxable equivalent basis, decreased 26 basis points to 3.55% in 2024 from 3.81% in 2023.
Higher levels of interest-earning assets resulted in an increase of $62.9 million in interest income, and changes in the volume and mix of interest-bearing liabilities increased interest expense by $7.0 million, primarily due to increases in short-term borrowings and time deposits.
Higher levels of interest-earning assets resulted in an increase of $22.8 million in interest income, and changes in the volume and mix of interest-bearing liabilities increased interest expense by $21.3 million, primarily due to growth in time and savings deposits.
(e) Includes held for sale loans. 36 Table of Contents The following table sets forth certain information regarding changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities and changes in the rates for the periods indicated: Analysis of Year-to-Year Changes in Net Interest Income 2023 Change from 2022 2022 Change from 2021 Total Change Change Due To Volume Change Due To Rate (a) Total Change Change Due To Volume Change Due To Rate (a) (dollars in thousands) Interest-earning assets: Interest-bearing deposits with banks $ 7,769 $ (111) $ 7,880 $ 1,322 $ (168) $ 1,490 Tax-free investment securities (28) (41) 13 (147) (136) (11) Taxable investment securities 3,795 (2,190) 5,985 301 (1,857) 2,158 Loans and leases 188,697 65,233 123,464 34,588 15,659 18,929 Total interest income (b) 200,233 62,891 137,342 36,064 13,498 22,566 Interest-bearing liabilities: Interest-bearing demand deposits 24,276 327 23,949 942 20 922 Savings deposits 50,702 209 50,493 1,034 83 951 Time deposits 30,714 2,108 28,606 (1,011) (474) (537) Short-term borrowings 19,748 4,067 15,681 1,900 20 1,880 Long-term debt 1,150 246 904 (430) (904) 474 Total interest expense 126,590 6,957 119,633 2,435 (1,255) 3,690 Net interest income $ 73,643 $ 55,934 $ 17,709 $ 33,629 $ 14,753 $ 18,876 (a) Changes in interest income or expense not arising solely as a result of volume or rate variances are allocated to rate variances.
(e) Includes held for sale loans. 36 Table of Contents The following table sets forth certain information regarding changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities and changes in the rates for the periods indicated: Analysis of Year-to-Year Changes in Net Interest Income 2024 Change from 2023 2023 Change from 2022 Total Change Change Due To Volume Change Due To Rate (a) Total Change Change Due To Volume Change Due To Rate (a) (dollars in thousands) Interest-earning assets: Interest-bearing deposits with banks $ (420) $ (636) $ 216 $ 7,769 $ (111) $ 7,880 Tax-free investment securities (48) (41) (7) (28) (41) 13 Taxable investment securities 20,348 6,576 13,772 3,795 (2,190) 5,985 Loans and leases 50,695 16,862 33,833 188,697 65,233 123,464 Total interest income (b) 70,575 22,761 47,814 200,233 62,891 137,342 Interest-bearing liabilities: Interest-bearing demand deposits 8,503 (681) 9,184 24,276 327 23,949 Savings deposits 35,005 2,795 32,210 50,702 209 50,493 Time deposits 35,118 18,934 16,184 30,714 2,108 28,606 Short-term borrowings (1,308) 242 (1,550) 19,748 4,067 15,681 Long-term debt (69) (7) (62) 1,150 246 904 Total interest expense 77,249 21,283 55,966 126,590 6,957 119,633 Net interest income $ (6,674) $ 1,478 $ (8,152) $ 73,643 $ 55,934 $ 17,709 (a) Changes in interest income or expense not arising solely as a result of volume or rate variances are allocated to rate variances.
Net charge-offs were $30.2 million for the year ended December 31, 2023 compared to $7.1 million for the same period in 2022, an increase of $23.0 million. During 2023, $17.0 million in charge-offs were recognized related to loans acquired through the Centric acquisition.
Net charge-offs were $31.2 million for the year ended December 31, 2024 compared to $30.2 million for the same period in 2023, an increase of $1.0 million.
The provision expense for loans to individuals was also impacted by growth in the portfolio of $60.0 million. 37 Table of Contents The table below provides a breakout of the provision for credit losses by loan category for the years ended December 31: 2023 2022 Dollars Percentage Dollars Percentage (dollars in thousands) Commercial, financial, agricultural and other $ 1,148 17 % $ 6,524 37 % Time and demand (4,187) (59) 5,265 30 Commercial credit cards 35 1 234 1 Equipment finance 2,850 40 1,086 6 Time and demand other 2,450 35 (61) — Real estate construction (3,329) (47) 4,593 26 Construction other (1,285) (18) 3,073 17 Construction residential (2,044) (29) 1,520 9 Residential real estate 1,662 23 8,939 51 Residential first liens 1,588 22 7,396 42 Residential junior liens/home equity 74 1 1,543 9 Commercial real estate 2,511 35 (2,854) (16) Multifamily (241) (3) 1,165 7 Non-owner occupied 3,297 46 (6,918) (40) Owner occupied (545) (8) 2,899 17 Loans to individuals 5,114 72 319 2 Automobile and recreational vehicles 4,071 57 (721) (4) Consumer credit cards 163 2 327 2 Consumer other 880 13 713 4 Provision for credit losses on loans and leases $ 7,106 100 % $ 17,521 100 % Provision for credit losses - acquisition day 1 non-PCD 10,653 — Total provision for credit losses on loans and leases 17,759 17,521 Provision for off-balance sheet credit exposure (2,946) 3,585 Total provision for credit losses $ 14,813 $ 21,106 The allowance for credit losses was $117.7 million, or 1.31%, of total loans and leases outstanding at December 31, 2023, compared to $102.9 million, or 1.35%, at December 31, 2022.
The table below provides a breakout of the provision for credit losses by loan category for the years ended December 31: 2024 2023 Dollars Percentage Dollars Percentage (dollars in thousands) Commercial, financial, agricultural and other $ 15,834 49 % $ 1,148 17 % Time and demand 7,310 23 (4,187) (59) Commercial credit cards 149 1 35 1 Equipment finance 6,291 19 2,850 40 Time and demand other 2,084 6 2,450 35 Real estate construction (302) (1) (3,329) (47) Construction other 554 2 (1,285) (18) Construction residential (856) (3) (2,044) (29) Residential real estate (1,392) (4) 1,662 23 Residential first liens (1,194) (3) 1,588 22 Residential junior liens/home equity (198) (1) 74 1 Commercial real estate 11,662 36 2,511 35 Multifamily 198 1 (241) (3) Non-owner occupied 10,416 32 3,297 46 Owner occupied 1,048 3 (545) (8) Loans to individuals 6,566 20 5,114 72 Automobile and recreational vehicles 4,752 15 4,071 57 Consumer credit cards 301 1 163 2 Consumer other 1,513 4 880 13 Provision for credit losses on loans and leases $ 32,368 100 % $ 7,106 100 % Provision for credit losses - acquisition day 1 non-PCD — 10,653 Total provision for credit losses on loans and leases 32,368 17,759 Provision for off-balance sheet credit exposure (3,198) (2,946) Total provision for credit losses $ 29,170 $ 14,813 The allowance for credit losses was $118.9 million, or 1.32%, of total loans and leases outstanding at December 31, 2024, compared to $117.7 million, or 1.31%, at December 31, 2023.
This payment represents 21.0% of the nonperforming loans at December 31, 2023. The allowance for credit losses was $117.7 million at December 31, 2023 or 1.31% of loans outstanding, compared to $102.9 million, or 1.35% of loans outstanding, at December 31, 2022.
The allowance for credit losses was $118.9 million at December 31, 2024 or 1.32% of loans outstanding, compared to $117.7 million, or 1.31% of loans outstanding, at December 31, 2023.
Loans with variable or adjustable interest rates include approximately 15% tied to the prime interest rate, 20% tied to SOFR, 6% tied to Treasury rates, 5% tied to Federal Home Loan Bank rates, 3% tied to swap rates and 3% tied to BSBY.
Loans with variable or adjustable interest rates include approximately 27% tied to the prime interest rate, 50% tied to SOFR, 11% tied to Treasury rates, 10% tied to Federal Home Loan Bank rates.
Time deposits of $250 thousand or more had remaining maturities as follows as of the end of each year in the two-year period ended December 31: 2023 2022 Amount % Amount % (dollars in thousands) 3 months or less $ 70,122 24 % $ 12,663 19 % Over 3 months through 6 months 62,981 22 11,886 18 Over 6 months through 12 months 107,144 37 14,675 23 Over 12 months 48,508 17 26,231 40 Total $ 288,755 100 % $ 65,455 100 % The estimated total amount of uninsured deposits was $2.5 billion and $2.1 billion at December 31, 2023 and 2022, respectively.
Time deposits of $250 thousand or more had remaining maturities as follows as of the end of each year in the two-year period ended December 31: 2024 2023 Amount % Amount % (dollars in thousands) 3 months or less $ 215,806 47 % $ 70,122 24 % Over 3 months through 6 months 101,101 22 62,981 22 Over 6 months through 12 months 125,863 27 107,144 37 Over 12 months 17,081 4 48,508 17 Total $ 459,851 100 % $ 288,755 100 % The estimated total amount of uninsured deposits was $2.6 billion and $2.5 billion at December 31, 2024 and 2023, respectively, of which $0.7 billion were secured by pledged investment securities or letters of credit at December 31, 2024 and 2023.
(b) Does not include provision for credit losses on loans and leases - acquisition day 1 non-PCD. Nonperforming loans increased $4.0 million to $39.5 million at December 31, 2023, compared to $35.5 million at December 31, 2022. The increase in nonperforming loans is primarily a result of $14.5 million in loans acquired from Centric.
(b) Does not include provision for credit losses on loans and leases - acquisition day 1 non-PCD. 45 Table of Contents Nonperforming loans increased $22.0 million to $61.5 million at December 31, 2024, compared to $39.5 million at December 31, 2023.
During 2023, the Company increased its liquidity by purchasing $473.3 million in letters of credit from the FHLB of Pittsburgh, which were then used to secure public deposits. This resulted in a similar amount of previously pledged securities becoming 49 Table of Contents unencumbered.
During 2024, the Company increased its liquidity by purchasing $85.2 million in letters of credit from the FHLB of Pittsburgh, which were then used to secure public deposits. This resulted in a similar amount of previously pledged securities becoming unencumbered. Refer to “Financial Condition” above for additional information concerning our deposits, loan portfolio, investment securities and borrowings.
Commercial real estate net charge-offs totaled $6.1 million primarily due to a $4.3 million charge-off recognized on one commercial real estate relationships and $1.9 million related to the Centric acquisition. Net charge-offs in the loans to individuals category totaled $5.0 million for 2023, primarily due to charge-offs of indirect auto loans.
Net charge-offs in the commercial, financial, agricultural and other category totaled $14.7 million, of which $7.0 million were related to the Centric acquisition. Commercial real estate net charge-offs totaled $8.5 million primarily due to a $5.4 million in charge-offs recognized on three commercial real estate relationships and $3.1 million related to the Centric acquisition.
Increase in the residential real estate category is due primarily to $222.2 million in loan growth. Net charge-offs related to loans to individuals were $5.0 million for the year ended December 31, 2023, including $3.8 million for indirect auto loans and $1.1 million related to other consumer loans.
Net charge-offs related to loans to individuals were $6.8 million for the year ended December 31, 2024, including $5.2 million for indirect auto loans and $1.2 million related to other consumer loans.
A loan is also placed in nonaccrual status 52 Table of Contents when, based on regulatory definitions, the loan is maintained on a “cash basis” due to the weakened financial condition of the borrower.
A loan is also placed in nonaccrual status when, based on regulatory definitions, the loan is maintained on a “cash basis” due to the weakened financial condition of the borrower. Generally, loans 90 days or more past due are placed on nonaccrual status, except for consumer loans, which are placed on nonaccrual status at 150 days past due.
The following table summarizes the commercial real estate portfolio by type of property securing the credit as December 31: 2023 2022 Amount % Amount % (dollars in thousands) Land $ 3,180 0.1 % $ 1,981 0.1 % Residential 1-4 39,776 1.3 6,046 0.3 Industrial and Storage 456,759 15.0 327,342 13.5 Multifamily 597,262 19.6 403,113 16.6 Office 550,889 18.0 497,209 20.5 Healthcare 149,909 4.9 171,506 7.1 Student Housing 88,557 2.9 75,998 3.1 Retail 750,899 24.6 609,533 25.1 Hospitality 210,485 6.9 153,312 6.3 Specialty Use 192,570 6.3 174,644 7.2 Other 12,866 0.4 4,328 0.2 Total $ 3,053,152 100.0 % $ 2,425,012 100.0 % When calculating the allowance for credit losses the commercial real estate portfolio is segmented into three portfolio segments; multifamily, non-owner occupied and owner occupied.
The following table summarizes the commercial real estate portfolio by type of property securing the credit as of December 31: 2024 2023 Amount % Amount % (dollars in thousands) Land $ 4,495 0.1 % $ 3,180 0.1 % Residential 1-4 11,735 0.4 39,776 1.3 Industrial and storage 522,480 16.7 456,759 15.0 Multifamily 610,442 19.5 597,262 19.6 Office 533,216 17.1 550,889 18.0 Healthcare 153,609 4.9 149,909 4.9 Student housing 126,688 4.1 88,557 2.9 Retail 768,067 24.6 750,899 24.6 Hospitality 191,372 6.1 210,485 6.9 Specialty use 196,946 6.3 192,570 6.3 Other 5,654 0.2 12,866 0.4 Total $ 3,124,704 100.0 % $ 3,053,152 100.0 % 43 Table of Contents The following table represents our commercial real estate portfolio by type of property securing the credit as of December 31, 2024.
Provision expense for the commercial, financial, agricultural and other category was impacted by an increase of $1.8 million in provision expense related to the equipment finance portfolio, which accounted for $153.3 million of the $331.6 million growth in outstanding balances for this loan category.
Provision expense for the commercial, financial, agricultural and other category was $15.8 million in 2024 and was impacted by an increase of $11.5 million in provision expense related to time and demand loans and an increase of $3.4 million in provision expense related to the equipment finance portfolio.
Loan and Lease Portfolio Following is a summary of our loan and lease portfolio as of December 31: 2023 2022 2021 2020 2019 Amount % Amount % Amount % Amount % Amount % (dollars in thousands) Commercial, financial, agricultural and other $ 1,543,349 17 % $ 1,211,706 16 % $ 1,173,452 17 % $ 1,555,986 23 % $ 1,241,853 20 % Real estate construction 597,735 7 513,101 7 494,456 7 427,221 6 449,039 7 Residential real estate 2,416,876 27 2,194,669 29 1,920,250 28 1,750,592 26 1,681,362 27 Commercial real estate 3,053,152 34 2,425,012 31 2,251,097 33 2,211,569 33 2,117,519 34 Loans to individuals 1,357,649 15 1,297,655 17 999,975 15 815,815 12 699,375 12 Total loans and leases $ 8,968,761 100 % $ 7,642,143 100 % $ 6,839,230 100 % $ 6,761,183 100 % $ 6,189,148 100 % The following table shows a breakdown of our loan portfolio between loans originated and loans acquired through the Centric acquisition as of December 31, 2023: Originated Acquired (1) Total (dollars in thousands) Commercial, financial, agricultural and other $ 1,296,982 $ 246,367 $ 1,543,349 Real estate construction 516,620 $ 81,115 597,735 Residential real estate 2,328,360 $ 88,516 2,416,876 Commercial real estate 2,519,053 $ 534,099 3,053,152 Loans to individuals 1,356,986 $ 663 1,357,649 Total loans and leases $ 8,018,001 $ 950,760 $ 8,968,761 (1) Includes January 31, 2023 balance of loans acquired as part of the Centric acquisition plus day 1 gross up of PCD loans.
Loan and Lease Portfolio Following is a summary of our loan and lease portfolio as of December 31: 2024 2023 2022 2021 2020 Amount % Amount % Amount % Amount % Amount % (dollars in thousands) Commercial, financial, agricultural and other $ 1,677,989 19 % $ 1,543,349 17 % $ 1,211,706 16 % $ 1,173,452 17 % $ 1,555,986 23 % Real estate construction 483,384 5 597,735 7 513,101 7 494,456 7 427,221 6 Residential real estate 2,341,703 26 2,416,876 27 2,194,669 29 1,920,250 28 1,750,592 26 Commercial real estate 3,124,704 35 3,053,152 34 2,425,012 31 2,251,097 33 2,211,569 33 Loans to individuals 1,355,974 15 1,357,649 15 1,297,655 17 999,975 15 815,815 12 Total loans and leases $ 8,983,754 100 % $ 8,968,761 100 % $ 7,642,143 100 % $ 6,839,230 100 % $ 6,761,183 100 % The loan and lease portfolio totaled $9.0 billion as of December 31, 2024, reflecting growth of $15.0 million compared to December 31, 2023.